Question

In: Finance

PRESTON PRINTING is considering a four-year project to improve its production efficiency. Buying a new press...

PRESTON PRINTING is considering a four-year project to improve its production efficiency. Buying a new press for $535,000 is estimated to result in $219,000 in annual pretax cost savings. The press falls in the MACRS 5-year class, and it will have a salvage value at the end of the project of $89,000. The MACRS rates are 0.2, 0.32, 0.192, 0.1152, 0.1152, and 0.0576 for Years 1 to 6, respectively. The press also requires an incremental $4,600 in inventory for each of the four years of the project. It must also invest $24,000 at the outset for spare parts inventory. Both types of inventory will return to zero when the project ends. The shop's tax rate is 23 percent and its discount rate is 15 percent. Which of the following values is closes to the NPV of the project?

  • A. $35,000
  • B. $45,000
  • C. $55,000
  • D. $65,000
  • E. $75,000

Solutions

Expert Solution

Ref Particulars Year 1 Year 2 Year 3 Year 4
a Operating cash flow $     219,000.00 $            219,000.00 $    219,000.00 $    219,000.00
Loss on sale of asset $       (3,448.00)
b Depreciation $   (107,000.00) $           (171,200.00) $   (102,720.00) $     (61,632.00)
c=a-b Profit before tax $     112,000.00 $               47,800.00 $    116,280.00 $    153,920.00
Less: taxes $       25,760.00 $               10,994.00 $      26,744.40 $      35,401.60
Profit after tax $       86,240.00 $               36,806.00 $      89,535.60 $    118,518.40
Add: depreciation $     107,000.00 $            171,200.00 $    102,720.00 $      61,632.00
Add: loss on sale $                     -   $         3,448.00
Working capital adjustment $        (4,600.00) $               (4,600.00) $       (4,600.00) $      42,400.00
Add: sale proceeds $                      -   $                             -   $                     -   $      89,000.00
Cash flow after tax $     188,640.00 $            203,406.00 $    187,655.60 $    314,998.40
d Present value factor@ 15.0% 0.869565217 0.756143667 0.657516232 0.571753246
e=c*d Present value of annual cashflows $     164,034.78 $            153,804.16 $    123,386.60 $    180,101.36
Total present value of annual cash inflows $     621,326.90
Less: investment $     535,000.00
Working capital $       28,600.00
NPV $       57,726.90

Answer is $55,000


Related Solutions

CMS Machine Shop is considering a four-year project to improve its production efficiency. Buying a new...
CMS Machine Shop is considering a four-year project to improve its production efficiency. Buying a new machine press for $545,000 is estimated to result in $97,000 in annual pretax cost savings. The press falls in the MACRS five-year class, and it will have a salvage value of $70,000. The press also requires an initial working capital of $21,000, along with an additional $3,000 in working capital for each succeeding years of project. The tax rate is 34%, and the company's...
Geller Machine Shop is considering a four-year project to improve its production efficiency. Buying a new...
Geller Machine Shop is considering a four-year project to improve its production efficiency. Buying a new machine press for $390,000 is estimated to result in $150,000 in annual pretax cost savings. The press falls in the MACRS five-year class, and it will have a salvage value at the end of the project of $66,000. The press also requires an initial investment in spare parts inventory of $12,000, along with an additional $1,700 in inventory for each succeeding year of the...
Geary Machine Shop is considering a four-year project to improve its production efficiency. Buying a new...
Geary Machine Shop is considering a four-year project to improve its production efficiency. Buying a new machine press for $1,132,800 is estimated to result in $377,600 in annual pretax cost savings. The press falls in the MACRS five-year class (MACRS Table), and it will have a salvage value at the end of the project of $165,200. The press also requires an initial investment in spare parts inventory of $47,200, along with an additional $7,080 in inventory for each succeeding year...
Geller Machine Shop is considering a four-year project to improve its production efficiency. Buying a new...
Geller Machine Shop is considering a four-year project to improve its production efficiency. Buying a new machine press for $480,000 is estimated to result in $195,000 in annual pretax cost savings. The press falls in the MACRS five-year class, and it will have a salvage value at the end of the project of $81,000. The press also requires an initial investment in spare parts inventory of $21,000, along with an additional $2,600 in inventory for each succeeding year of the...
Geary Machine Shop is considering a four-year project to improve its production efficiency. Buying a new...
Geary Machine Shop is considering a four-year project to improve its production efficiency. Buying a new machine press for $950,400 is estimated to result in $316,800 in annual pretax cost savings. The press falls in the MACRS five-year class (MACRS Table), and it will have a salvage value at the end of the project of $138,600. The press also requires an initial investment in spare parts inventory of $39,600, along with an additional $5,940 in inventory for each succeeding year...
Geary Machine Shop is considering a four-year project to improve its production efficiency. Buying a new...
Geary Machine Shop is considering a four-year project to improve its production efficiency. Buying a new machine press for $566,400 is estimated to result in $188,800 in annual pretax cost savings. The press falls in the MACRS five-year class (MACRS Table), and it will have a salvage value at the end of the project of $82,600. The press also requires an initial investment in spare parts inventory of $23,600, along with an additional $3,540 in inventory for each succeeding year...
a) T&T Workshop is considering a four-year project to improve its production efficiency. Buying a new...
a) T&T Workshop is considering a four-year project to improve its production efficiency. Buying a new machine press for $560,000 is estimated to result in $210,000 in annual pre-tax cost savings. The press will be depreciated straight-line to zero over its four-year tax life. Assume the tax rate is 25 percent. Compute the operating cash flow and net present value for this new machine press. If the required return is 12 percent, should T&T Workshop buy in the new machine...
a) T&T Workshop is considering a four-year project to improve its production efficiency. Buying a new...
a) T&T Workshop is considering a four-year project to improve its production efficiency. Buying a new machine press for $560,000 is estimated to result in $210,000 in annual pre-tax cost savings. The press will be depreciated straight-line to zero over its four-year tax life. Assume the tax rate is 25 percent. Compute the operating cash flow and net present value for this new machine press. If the required return is 12 percent, should T&T Workshop buy in the new machine...
CSM Machine Shop is considering a four-year project to improve its production efficiency. Buying a new...
CSM Machine Shop is considering a four-year project to improve its production efficiency. Buying a new machine press for $423,000 is estimated to result in $158,000 in annual pretax cost savings. The press falls in the MACRS five-year class (MACRS Table) and it will have a salvage value at the end of the project of $59,000. The press also requires an initial investment in spare parts inventory of $16,400, along with an additional $3,400 in inventory for each succeeding year...
CSM Machine Shop is considering a four-year project to improve its production efficiency. Buying a new...
CSM Machine Shop is considering a four-year project to improve its production efficiency. Buying a new machine press for $415,000 is estimated to result in $154,000 in annual pretax cost savings. The press falls in the MACRS five-year class (MACRS Table) and it will have a salvage value at the end of the project of $55,000. The press also requires an initial investment in spare parts inventory of $16,000, along with an additional $3,000 in inventory for each succeeding year...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT